Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    119 N Kanaio Drive unit B Bastrop, TX 78602

    View on Map
    New
    For Sale
    $500,000

    MULTI_FAMILY - Bastrop, TX

    Property size:
    3,600 SF
    Lot size:
    0.30 Acres
    Added:
    Apr 2, 2026
    Days on Market:
    1
    Last Refresh:
    Apr 2 at 10:06 pm

    Property Features for 119 N Kanaio Drive unit B

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    6
    Rooms
    Bedroom 1, Bedroom 3, Bedroom 6, Bathroom 2, Bathroom 1, Bedroom 2, Bedroom 5, Bathroom 3, Bathroom 4, Bedroom 4
    Vegetation
    Wooded
    Interior features
    SeparateShower, WalkInClosets, BreakfastBar, BedroomOnMainLevel, FullBathOnMainLevel, GraniteCounters
    Fencing
    Gate, Privacy
    Appliances
    Dishwasher, ElectricRange, Disposal, Microwave, Oven, Refrigerator, Cooktop, Range
    Standard status
    Active
    APN
    30943
    Size
    3,600 SF
    Lot size
    0.30 Acres

    Taxes and HOA fees

    TaxYear
    2025
    TaxDescription
    TAHITIAN VILLAGE, UNIT 2 BLK 16 LOT 1724
    TaxAnnualAmount
    8595

    Utilities

    Sewer type
    Public Sewer
    Water source
    Public

    Building Details

    Year built
    2018
    Floors in Building
    2
    Number of units
    2
    Flooring type
    Wood, Carpet, Vinyl
    Building materials
    HardiplankType, StoneVeneer
    Roof type
    Composition, Shingle

    We can help!

    Listing Contact
    Liana Walker

    Listing agent Liana Walker License #0808490

    Listing office Epique Realty LLC 16225 Park Ten Pl, TX

    Listing date Apr 2, 2026

    MLS# 609438

    Copyright © 2026 Central Texas Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    Income-Producing Duplex in Tahitian Village

    This income-producing duplex is located in Tahitian Village, a community known for its natural beauty. The full duplex has a total area of 3,600 square feet, with each unit offering 1,800 square feet. Each unit features 3 bedrooms and 2 bathrooms. Unit A is currently tenant-occupied at $1,650 per month, while Unit B is vacant. The units have open layouts with functional living spaces. Unit A has carpet upstairs, while Unit B has been upgraded with LVP flooring upstairs. Each unit includes a bedroom and a full bath on the main level, along with spacious kitchens and living areas. The property is situated on a large, tree-covered lot that provides natural privacy. The property is located minutes from downtown Bastrop and the Colorado River, and a short drive to SpaceX and The Boring Company. This property is suitable for offsetting a mortgage, house hacking, or as a long-term investment.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Auto Repair Shop Gym & Fitness Center Kitchen & Bath Showroom Travel Agency (Bike/Boat/Book/etc) Store Plumbing Service

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Bastrop
    County
    Bastrop
    State
    Texas
    Longitude
    -97.2830768
    Latitude
    30.0823279

    Nearby Similar for Sale

    • $698,000
      3,222 SF

      Riverfront Retreat with Income Potential

      Versatile riverfront property in Bastrop, ideal for living or investment.
      315 Riverwood Drive, Bastrop, TX 78602
      View Details
    • $1,800,000
      1,796 SF

      Bastrop Farm and Ranch Property

      121-acre farm with home, pastures, creek, and wildlife exemption.
      158 #C Synergy Drive, Bastrop, TX 78602
      View Details
    • $1,325,000

      Highway Frontage Property For Sale

      Highway frontage property available for purchase.
      1045 Highway 71 W, Bastrop, TX, 78602-3179
      View Details
    • $4,750,000

      93.6 Acres Ranch on Hwy 71

      93.6 acres with rolling hills, live oaks, and pecan trees.
      Bastrop, TX 78057
      View Details
    • Contact for pricing

      Bastrop County Multifamily Investment Opportunity

      Income-producing multifamily property with additional revenue opportunities in Bastrop County.
      120 Pine Hill Loop, Bastrop, TX 78602
      View Details
    • Contact for pricing
      18,376 SF

      Bastrop Retail Space For Lease

      Retail space available in Bastrop, near Austin and major routes.
      SWC FM 969 & Sam Houston Dr, Bastrop, TX
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex in Bastrop's Tahitian Village, ideal for investors or owner-occupants.
    Where is this duplex located?
    The property is located at 119 N Kanaio Drive unit B Bastrop, TX.
    What is the asking price?
    The asking price for this property is $500,000.
    What are key features of this property?
    This property features: Income‑producing duplex: Live in one unit and rent the other, or rent both for investment income.; Two units, each with 3 bedrooms and 2 bathrooms, totaling 3,600 sqft.; Unit A is currently tenant‑occupied at $1,650/month, providing immediate income.
    (512) 956-4714
    We can help!
    Listing Contact
    Liana Walker
    Real Estate License ID: 0808490
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!